[UCHITEC] YoY Annualized Quarter Result on 30-Sep-2011 [#3]

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Annualized Quarter Result
Revenue	94,708	96,814	87,900	104,416	105,712	83,816	129,437	-5.07%
YoY %	-2.18%	10.14%	-15.82%	-1.23%	26.12%	-35.25%	-	-
Horiz. %	73.17%	74.80%	67.91%	80.67%	81.67%	64.75%	100.00%	-
PBT	42,506	43,709	42,036	49,396	54,328	23,257	66,128	-7.09%
YoY %	-2.75%	3.98%	-14.90%	-9.08%	133.60%	-64.83%	-	-
Horiz. %	64.28%	66.10%	63.57%	74.70%	82.16%	35.17%	100.00%	-
Tax	-1,330	-12,077	-1,045	-1,004	-997	-1,093	-2,520	-10.09%
YoY %	88.99%	-1,055.69%	-4.08%	-0.70%	8.78%	56.63%	-	-
Horiz. %	52.78%	479.25%	41.47%	39.84%	39.56%	43.37%	100.00%	-
NP	41,176	31,632	40,990	48,392	53,330	22,164	63,608	-6.98%
YoY %	30.17%	-22.83%	-15.30%	-9.26%	140.62%	-65.16%	-	-
Horiz. %	64.73%	49.73%	64.44%	76.08%	83.84%	34.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	41,176	31,632	40,990	48,392	53,330	22,164	63,608	-6.98%
YoY %	30.17%	-22.83%	-15.30%	-9.26%	140.62%	-65.16%	-	-
Horiz. %	64.73%	49.73%	64.44%	76.08%	83.84%	34.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	3.13%	27.63%	2.49%	2.03%	1.84%	4.70%	3.81%	-
YoY %	-88.67%	1,009.64%	22.66%	10.33%	-60.85%	23.36%	-	-
Horiz. %	82.15%	725.20%	65.35%	53.28%	48.29%	123.36%	100.00%	-
Total Cost	53,532	65,182	46,909	56,024	52,381	61,652	65,829	-3.38%
YoY %	-17.87%	38.95%	-16.27%	6.95%	-15.04%	-6.35%	-	-
Horiz. %	81.32%	99.02%	71.26%	85.11%	79.57%	93.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	200,436	188,461	192,143	191,992	185,347	163,261	182,339	1.58%
YoY %	6.35%	-1.92%	0.08%	3.59%	13.53%	-10.46%	-	-
Horiz. %	109.92%	103.36%	105.38%	105.29%	101.65%	89.54%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Dividend
Div	24,745	19,708	24,633	24,614	24,713	14,841	29,769	-3.03%
YoY %	25.56%	-19.99%	0.08%	-0.40%	66.52%	-50.15%	-	-
Horiz. %	83.12%	66.20%	82.75%	82.68%	83.02%	49.85%	100.00%	-
Div Payout %	60.10%	62.31%	60.10%	50.86%	46.34%	66.96%	46.80%	-
YoY %	-3.55%	3.68%	18.17%	9.75%	-30.79%	43.08%	-	-
Horiz. %	128.42%	133.14%	128.42%	108.68%	99.02%	143.08%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Equity
Net Worth	200,436	188,461	192,143	191,992	185,347	163,261	182,339	1.58%
YoY %	6.35%	-1.92%	0.08%	3.59%	13.53%	-10.46%	-	-
Horiz. %	109.92%	103.36%	105.38%	105.29%	101.65%	89.54%	100.00%	-
NOSH	371,177	369,532	369,507	369,216	370,695	371,049	372,121	-0.04%
YoY %	0.45%	0.01%	0.08%	-0.40%	-0.10%	-0.29%	-	-
Horiz. %	99.75%	99.30%	99.30%	99.22%	99.62%	99.71%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Ratio Analysis
NP Margin	43.48%	32.67%	46.63%	46.35%	50.45%	26.44%	49.14%	-
YoY %	33.09%	-29.94%	0.60%	-8.13%	90.81%	-46.19%	-	-
Horiz. %	88.48%	66.48%	94.89%	94.32%	102.67%	53.81%	100.00%	-
ROE	20.54%	16.78%	21.33%	25.21%	28.77%	13.58%	34.88%	-
YoY %	22.41%	-21.33%	-15.39%	-12.37%	111.86%	-61.07%	-	-
Horiz. %	58.89%	48.11%	61.15%	72.28%	82.48%	38.93%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Per Share
RPS	25.52	26.20	23.79	28.28	28.52	22.59	34.78	-5.02%
YoY %	-2.60%	10.13%	-15.88%	-0.84%	26.25%	-35.05%	-	-
Horiz. %	73.38%	75.33%	68.40%	81.31%	82.00%	64.95%	100.00%	-
EPS	11.09	8.56	11.09	13.11	14.39	5.97	17.09	-6.95%
YoY %	29.56%	-22.81%	-15.41%	-8.90%	141.04%	-65.07%	-	-
Horiz. %	64.89%	50.09%	64.89%	76.71%	84.20%	34.93%	100.00%	-
DPS	6.67	5.33	6.67	6.67	6.67	4.00	8.00	-2.98%
YoY %	25.14%	-20.09%	0.00%	0.00%	66.75%	-50.00%	-	-
Horiz. %	83.38%	66.62%	83.38%	83.38%	83.38%	50.00%	100.00%	-
NAPS	0.54	0.51	0.52	0.52	0.50	0.44	0.49	1.63%
YoY %	5.88%	-1.92%	0.00%	4.00%	13.64%	-10.20%	-	-
Horiz. %	110.20%	104.08%	106.12%	106.12%	102.04%	89.80%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 369,360
RPS	20.45	20.91	18.98	22.55	22.83	18.10	27.95	-5.07%
YoY %	-2.20%	10.17%	-15.83%	-1.23%	26.13%	-35.24%	-	-
Horiz. %	73.17%	74.81%	67.91%	80.68%	81.68%	64.76%	100.00%	-
EPS	8.89	6.83	8.85	10.45	11.52	4.79	13.74	-6.99%
YoY %	30.16%	-22.82%	-15.31%	-9.29%	140.50%	-65.14%	-	-
Horiz. %	64.70%	49.71%	64.41%	76.06%	83.84%	34.86%	100.00%	-
DPS	5.34	4.26	5.32	5.32	5.34	3.20	6.43	-3.04%
YoY %	25.35%	-19.92%	0.00%	-0.37%	66.88%	-50.23%	-	-
Horiz. %	83.05%	66.25%	82.74%	82.74%	83.05%	49.77%	100.00%	-
NAPS	0.4328	0.407	0.4149	0.4146	0.4002	0.3525	0.3937	1.58%
YoY %	6.34%	-1.90%	0.07%	3.60%	13.53%	-10.46%	-	-
Horiz. %	109.93%	103.38%	105.38%	105.31%	101.65%	89.54%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	-
Price	1.40	1.47	1.18	1.18	1.37	1.29	1.08	-
P/RPS	5.49	5.61	4.96	4.17	4.80	5.71	3.10	9.98%
YoY %	-2.14%	13.10%	18.94%	-13.12%	-15.94%	84.19%	-	-
Horiz. %	177.10%	180.97%	160.00%	134.52%	154.84%	184.19%	100.00%	-
P/EPS	12.62	17.17	10.64	9.00	9.52	21.60	6.32	12.21%
YoY %	-26.50%	61.37%	18.22%	-5.46%	-55.93%	241.77%	-	-
Horiz. %	199.68%	271.68%	168.35%	142.41%	150.63%	341.77%	100.00%	-
EY	7.92	5.82	9.40	11.11	10.50	4.63	15.83	-10.89%
YoY %	36.08%	-38.09%	-15.39%	5.81%	126.78%	-70.75%	-	-
Horiz. %	50.03%	36.77%	59.38%	70.18%	66.33%	29.25%	100.00%	-
DY	4.76	3.63	5.65	5.65	4.87	3.10	7.41	-7.10%
YoY %	31.13%	-35.75%	0.00%	16.02%	57.10%	-58.16%	-	-
Horiz. %	64.24%	48.99%	76.25%	76.25%	65.72%	41.84%	100.00%	-
P/NAPS	2.59	2.88	2.27	2.27	2.74	2.93	2.20	2.75%
YoY %	-10.07%	26.87%	0.00%	-17.15%	-6.48%	33.18%	-	-
Horiz. %	117.73%	130.91%	103.18%	103.18%	124.55%	133.18%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	24/11/14	19/11/13	22/11/12	21/11/11	23/11/10	25/11/09	01/12/08	-
Price	1.41	1.51	1.13	1.17	1.31	1.52	0.94	-
P/RPS	5.53	5.76	4.75	4.14	4.59	6.73	2.70	12.68%
YoY %	-3.99%	21.26%	14.73%	-9.80%	-31.80%	149.26%	-	-
Horiz. %	204.81%	213.33%	175.93%	153.33%	170.00%	249.26%	100.00%	-
P/EPS	12.71	17.64	10.19	8.93	9.11	25.45	5.50	14.97%
YoY %	-27.95%	73.11%	14.11%	-1.98%	-64.20%	362.73%	-	-
Horiz. %	231.09%	320.73%	185.27%	162.36%	165.64%	462.73%	100.00%	-
EY	7.87	5.67	9.82	11.20	10.98	3.93	18.18	-13.01%
YoY %	38.80%	-42.26%	-12.32%	2.00%	179.39%	-78.38%	-	-
Horiz. %	43.29%	31.19%	54.02%	61.61%	60.40%	21.62%	100.00%	-
DY	4.73	3.53	5.90	5.70	5.09	2.63	8.51	-9.32%
YoY %	33.99%	-40.17%	3.51%	11.98%	93.54%	-69.10%	-	-
Horiz. %	55.58%	41.48%	69.33%	66.98%	59.81%	30.90%	100.00%	-
P/NAPS	2.61	2.96	2.17	2.25	2.62	3.45	1.92	5.24%
YoY %	-11.82%	36.41%	-3.56%	-14.12%	-24.06%	79.69%	-	-
Horiz. %	135.94%	154.17%	113.02%	117.19%	136.46%	179.69%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos